|
Market Closed -
Japan Exchange
02:30:00 2026-08-14 EDT
|
5-day change | 1st Jan Change | ||
| 2,958.00 JPY | +0.03% |
|
+4.01% | -15.97% |
Company Valuation: KeePer Technical Laboratory Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 79,113 | 96,300 | 133,128 | 111,896 | 96,884 | 80,727 | - | - |
| Change | - | 21.72% | 38.24% | -15.95% | -13.42% | -16.68% | - | - |
| Enterprise Value (EV) 1 | 78,259 | 94,118 | 129,715 | 107,165 | 94,461 | 67,903 | 65,019 | 62,179 |
| Change | - | 20.26% | 37.82% | -17.38% | -11.86% | -28.12% | -4.25% | -4.37% |
| P/E | 38.3x | 31.1x | 33.6x | 25.3x | 19.8x | 8.8x | 14x | 12.7x |
| PBR | 14.2x | 12x | 11.9x | 7.73x | 5.37x | 3.25x | 2.81x | 2.47x |
| PEG | - | 0.6x | 1.2x | 2.2x | 1.9x | 0.1x | -0.4x | 1.2x |
| Capitalization / Revenue | 6.7x | 6.71x | 7.81x | 5.44x | 4.2x | 3.15x | 2.85x | 2.6x |
| EV / Revenue | 6.63x | 6.56x | 7.61x | 5.21x | 4.09x | 2.65x | 2.3x | 2.01x |
| EV / EBITDA | 23.7x | 20.4x | - | 16.4x | 12.3x | 8.81x | 7.03x | 6.41x |
| EV / EBIT | 25.9x | 21.8x | 23.7x | 17.6x | 13.3x | 9.56x | 7.47x | 6.41x |
| EV / FCF | 33.2x | 50.3x | 59.7x | 38.5x | 49x | 5.29x | 14.1x | 13.4x |
| FCF Yield | 3.01% | 1.99% | 1.67% | 2.6% | 2.04% | 18.9% | 7.08% | 7.46% |
| Dividend per Share 2 | 20 | 31 | 43 | 50 | 60 | 100 | 67 | 73 |
| Rate of return | 0.69% | 0.88% | 0.88% | 1.22% | 1.69% | 3.38% | 2.27% | 2.47% |
| EPS 2 | 75.65 | 113.4 | 145.1 | 162 | 179.1 | 336.1 | 210.7 | 233.6 |
| Distribution rate | 26.4% | 27.3% | 29.6% | 30.9% | 33.5% | 29.8% | 31.8% | 31.3% |
| Net sales 1 | 11,801 | 14,358 | 17,042 | 20,574 | 23,093 | 25,667 | 28,300 | 31,000 |
| EBITDA 1 | 3,302 | 4,615 | - | 6,548 | 7,657 | 7,708 | 9,251 | 9,702 |
| EBIT 1 | 3,021 | 4,326 | 5,475 | 6,101 | 7,099 | 7,100 | 8,700 | 9,700 |
| Net income 1 | 2,133 | 3,093 | 3,957 | 4,421 | 4,889 | 9,280 | 5,818 | 6,375 |
| Net Debt 1 | -853.9 | -2,182 | -3,413 | -4,731 | -2,423 | -12,824 | -15,708 | -18,548 |
| Reference price 2 | 2,900.00 | 3,530.00 | 4,880.00 | 4,100.00 | 3,550.00 | 2,958.00 | 2,958.00 | 2,958.00 |
| Nbr of stocks (in thousands) | 27,280 | 27,280 | 27,280 | 27,292 | 27,291 | 27,291 | - | - |
| Announcement Date | 8/10/21 | 8/10/22 | 8/10/23 | 8/9/24 | 8/15/25 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.8x | 2.64x | 8.81x | 3.38% | 506M | |
| 19.87x | 3.66x | 11.96x | 1.68% | 11.33B | |
| 20.83x | 2.91x | 10.84x | - | 5.83B | |
| 84.5x | 1.08x | 9.13x | - | 1.79B | |
| 17.22x | - | - | 0.83% | 385M | |
| 8.89x | - | - | 1.52% | 204M | |
| -4.13x | 0.66x | 3.9x | -.--% | 144M | |
| Average | 22.28x | 2.19x | 8.93x | 1.48% | 2.88B | |
| Weighted average by Cap. | 25.26x | 3.15x | 11.23x | 1.7% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 6036 Stock
- Valuation KeePer Technical Laboratory Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
